MIRA INFORM REPORT

 

 

Report Date :

01.04.2011

 

Note: The Given address could not be confirmed

 

IDENTIFICATION DETAILS

 

Name :

VARRSANA ISPAT LIMITED (w.e.f 25.07.2005)

 

 

Formerly Known As :

EUREKA RAPID COMMUNICATION LIMITED

 

 

Registered Office :

Everest House, 46-C, Chowringee Road, 15th Floor, R N 15B, Kolkata – 700071, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

01.03.2000

 

 

Com. Reg. No.:

21-124804

 

 

CIN No.:

[Company Identification No.]

U99999WB2000PLC124804

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALV02125E

 

 

PAN No.:

[Permanent Account No.]

AACCV1058N

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing of Strong and Powerful Wind Towers

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 10000000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION DECLINED BY

 

The management non cooperative

 

 

LOCATIONS

 

Registered Office :

Everest House, 46-C, Chowringee Road, 15th Floor, R N 15B, Kolkata – 700071, West Bengal, India

Tel. No.:

91-33-30925061/ 30925062

Fax No.:

91-33-22882241

E-Mail :

kolkata@varrsana.com

mandan@reiagro.com

piyush@relagro.com

csjaswantsingh@gmail.com

Website :

http://www.varrsana.com

 

 

Corporate Office :

58A/1, Sainik Farm, New Delhi – 110062, India

Tel No.:

91-11-32906030

Fax No.:

91-11-29552403

Email :

delhi@varrsana.com

 

 

Factory :

P.O. Box 133, Village Varrsana, Taluka, Gandhidham, Kutch – 370201, Gujarat, India

Tel. No.:

91-2836-249976/ 396866

Fax No.:

91-2836-299975

E-Mail :

gandhidham@varrsana.com

 

 

DIRECTORS

 

As On 25.09.2010

 

Name :

Mr. Manoj Mishra

Designation :

Director

Address :

A-166, Main Devil Road, Khanpur, New Delhi – 110062, Delhi, India

Date of Birth/Age :

05.08.1972

Date of Appointment :

26.07.2005

DIN No. :

00386578

 

 

Name :

Mr. Mahesh Kumar Sureka

Designation :

Director

Address :

R-23, Khirki Extention, 3rd Floor, New Delhi – 110017, Delhi, India

Date of Birth/Age :

15.07.1965

Date of Appointment :

26.07.2005

DIN No. :

00386727

 

 

Name :

Mr. Asoke Kumar Chatterjee

Designation :

Director

Address :

C/D-135, Salt Lake, Sector – 1, Kolkata – 700064, West Bengal, India

Date of Birth/Age :

01.02.1927

Date of Appointment :

27.10.2005

DIN No. :

00266151

 

 

Name :

Mr. Piyush Asija

Designation :

Director

Address :

2709, 1st floor, Dr. Mukharhee Nagar, New Delhi – 110009, Delhi

Date of Birth/Age :

17.12.1984

Date of Appointment :

26.03.2008

Date of Ceasing :

26.10.2009

 

 

KEY EXECUTIVES

 

Name :

Mr. Jaswant Singh

Designation :

Company Secretary

Address :

RZ 1123/D, Gali No 14/6 Sadh, New Delhi – 110045, Delhi, India

Date of Birth/Age :

02.07.1981

Date of Appointment :

26.10.2009

Pan No.:

BLBPS7186N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As On 25.09.2010

 

Names of Shareholders

 

No. of Shares

Sanjay Jhunjhunwala     

 

10

Sandip Jhunjhunwala                 

 

60040

Sandip Jhunjhunwala (HUF)       

 

35000

Suruchi Jhunjhunwala

 

10

Manoj Mishra

 

10

Biju C. Varghese

 

10000

REI Agro Limited

 

5160500

Mahavir Tie Up Private Limited

 

4450611

Ramdhan Mercandise Private Limited

 

4947443

Penguin Agro Products Private Limited

 

2966400

Subhchintak VanCom Private Limited

 

390000

Aspective Vanijya Private Limited

 

290000

REI Steel and Timber Private Limited

 

287000

Jagdhatri Tracom Private Limited

 

230000

Sneh Pushpa Barter Private Limited

 

60000

Octal Suppliers Private Limited

 

17000

Quick Connect Dot Com Limited

 

5000

Arihant Dealer Private Limited

 

100

Total

 

18909124

 

As on 06.12.2010

 

List of Allottees

 

No. of Shares

REi Agro Limited

 

777777

Mahavir Tie UP Private Limited

 

666666

Ramdhan Merchandise Private Limited

 

977777

Penguin Agro Products Private Limited

 

576889

Total

 

2999109

 

 

As On 25.09.2010

 

Category

Percentage

Bodies corporate

99.44

Other top fifty shareholders

0.56

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing of Strong and Powerful Wind Towers

 

 

PRODUCTION STATUS (AS ON 31.03.2010)

 

Particulars

 

 

Unit

Installed Capacity

Steel Melt Shop

 

 

Metric tons per annum

216000

Rolling Mill

 

 

Metric tons per annum

480000

Sponge Iron

 

 

Metric tons per annum

96000

Tower Plant

 

 

Metric tons per annum

14400

Power Plant

 

 

 

36 MW

* De-licensed as per Government of India Notification

 

 

 

GENERAL INFORMATION

 

No. of Employees :

Information not divulged by management

 

 

Bankers :

  • Indian Overseas Bank, International Business Branch, 2 Wood Street, Kolkata – 700018, West Bengal, India 

 

 

Facilities :

 

Particulars

31.03.2010 (Rs. In Millions)

30.06.2009

(Rs. In Millions)

Secured Loans

 

 

-Term Loans

 

 

From Banks

2656.554

2682.167

From Others

(all above loans are secured by creation of first charge on pari-passu basis on fixed assets and second pari-passu charge on current assets of the company)

(Repayment due in one year Rs. 635.244 millions, previous period Rs. 368.857 millions)

0.000

0.000

- Cash Credit Limits and Short Term Loan

 

 

From Banks

569.806

213.315

From Others

(secured by creation of first charge on pari-passu basis on current assets and second pari-passu charge on fixed assets)

0.000

0.000

- Vehicle Loans

 

 

From Banks

1.536

1.077

From Others

(secured by way of hypothecation of vehicles)

0.000

0.000

Total

3227.896

2896.559

 

 

 

Unsecured Loans

 

 

Inter Corporate Deposit

1062.100

800.000

Total

1062.100

800.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

T R Chadha and Company

Chartered Accountant

Address :

1, Smruti Ground Floor, M. V. Panlosakar Road, Near Hanuman Cross Road No. 2, Mumbai – 400057, Maharashtra, India

Pan No.:

AAAFT1655Q

 

 

Associates :

  • REI Agro Limited
  • Ramdhan Merchandise Private Limited
  • Mahavir Tie Up Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

18909124

Equity Shares

Rs.10/- each

Rs.189.091 Millions

 

 

 

 

 

After 25.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30000000

Equity Shares

Rs.10/- each

Rs.300.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

21908233

Equity Shares

Rs.10/- each

Rs.219.082 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010 (9 Months)

30.06.2009 (15 Months)

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

189.091

179.536

171.536

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

2317.365

1834.335

1414.872

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

2506.456

2013.871

1586.408

LOAN FUNDS

 

 

 

1] Secured Loans

3227.896

2896.559

2102.516

2] Unsecured Loans

1062.100

800.000

240.000

TOTAL BORROWING

4289.996

3696.559

2342.516

DEFERRED TAX LIABILITIES

0.000

34.449

13.392

 

 

 

 

TOTAL

6796.452

5744.879

3942.316

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4368.949

4361.101

2489.806

Capital work-in-progress

405.232

62.473

840.931

 

 

 

 

INVESTMENT

35.375

35.375

35.375

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

1033.864

926.862

914.842

 

Sundry Debtors

1298.649

870.762

223.557

 

Cash & Bank Balances

280.270

200.171

73.905

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

793.837

691.389

294.218

Total Current Assets

3406.620

2689.184

1506.522

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1323.348

1384.111

924.003

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

96.376

19.143

6.315

Total Current Liabilities

1419.724

1403.254

930.318

Net Current Assets

1986.896

1285.930

576.204

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

6796.452

5744.879

3942.316

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

 (9 Months)

30.06.2009 (15 Months)

31.03.2008

 

SALES

 

 

 

 

 

Income

5058.634

4906.011

2868.780

 

 

Other Income

0.963

280.107

1.521

 

 

TOTAL                                     (A)

5059.597

5186.118

2870.301

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw material consumed / cost of goods traded

4032.716

3756.652

1987.919

 

 

Stores and spares consumed

76.280

50.525

81.050

 

 

Manufacturing expenses

151.031

614.458

531.853

 

 

Employees emoluments

76.675

93.414

54.736

 

 

Selling and administrative expenses

77.728

87.119

70.788

 

 

Increase / Decrease in finished products

83.608

(35.245)

(188.549)

 

 

TOTAL                                     (B)

4498.038

4566.923

2537.797

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

561.559

619.195

332.504

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

297.416

364.218

212.095

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

264.143

254.977

120.409

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

159.077

154.436

91.765

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

105.066

100.541

28.644

 

 

 

 

 

Less

TAX                                                                  (I)

42.480

33.078

11.677

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

62.586

67.463

16.967

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

101.840

34.377

17.410

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

164.426

101.840

34.377

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

863.641

867.185

NA

 

 

Capital Goods

1.830

1.481

NA

 

TOTAL IMPORTS

865.471

868.666

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.49

3.90

1.41

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

 (9 Months)

30.06.2009 (15 Months)

31.03.2008

PAT / Total Income

(%)

1.24

1.30

0.59

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.08

2.05

0.99

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.35

1.43

0.71

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.05

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.28

2.53

2.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.40

1.92

1.61

 

 

LOCAL AGENCY FURTHER INFORMATION

 

The details of sundry creditors:

Rs. In Millions

Particulars

31.03.2010

 (9 Months)

30.06.2009 (15 Months)

31.03.2008

Sundry Creditors

 

 

 

- For Goods Supplied

109.746

357.763

96.539

- For Capital Expenditure

71.842

46.878

271.684

- For Expenses and Others

168.973

183.001

119.097

- For LC Acceptance

972.787

796.469

436.683

Total

1323.348

1384.111

924.003

 

 

FINANCIAL PERFORMANCE

During the Nine Months period, from 01.07.2009 to 31.03.2010, the Company has made significant progress. During the period from 01.07.2009 to 31.03.2010 the company has achieved Sales of Rs. 5058.633 millions as against Rs 4906.011 millions in the previous year. The profit after tax for the 9 Months Period is Rs. 62.586 millions against Rs. 67.463 millions during the previous year.

 

 

FUTURE OUTLOOK AND OPPRTUNITIES

There has been a sharp rise in demand for steel particularly TMT Bars, structural steel as well as transmission and telecommunication towers due to rise in the construction, power, telecommunication and other infrastructure sectors. Company has the facilities to manufacture TMT bars, structure steel, transmission and telecommunication towers. The Company has also plans to augment capacities in its existing units to tap the future opportunities lying in steel sector.

 

Form 8:

 

Corporate identity number of the company

U99999WB2000PLC124804

Name of the company

VARRSANA ISPAT LIMITED

Address of the registered office or of the principal place of  business in India of the company

Everest House , 46-C, Chowringee Road , 15th Floor,R. N. .15B, Kolkata - 700071, West Bengal, India

This form is for

Modification of charge

Type of charge

Book Debts

Movable Property

Floating Charge

Chare on block assets and other current asset

Particular of charge holder

Name :

Indian Overseas Bank

Address :

International Business Branch, 2 Wood Street, Kolkata – 700018, West Bengal, India 

Email :

ibebebr@calmsco.iobnet.co.in

Nature of instrument creating charge

F 110A (Letter of Hypothecation).

F 107A (Letter of Hypothecation for Book Debts).

F 110E (Letter of Hypothecation for securing Machineries/ Vehicles/ Goods/ Book Debts).

F 286E (General Counter Guarantee).

Date of instrument Creating the charge

16.11.2010

Amount secured by the charge

Rs. 2497.500 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest - Cash Credit : Base Rate + 2.50% i.e. 11.00% (presently) at monthly rests..

LC : 50% of the appl. Commission as per Card rates.

Term Loans : BPLR - 1.75% p.a. i.e. 11.00% (presently) at monthly rests.

 

Terms of Repayment - Cash Credit : On demand.

The Term Loans will run off as per existing schedule.

 

Margin - Cash Credit : 25%.

LC : 10% by way of deposit.

TL I : 28.74%.

TL II : 29.43% on Sponge Iron, 26.4% on Machinery & 33% on Deposit to GSEB.

TL III : 27%.

 

Extent and Operation of the charge - The Charge extends on the entire Current Assets & Fixed Assets including immovable properties of the company and operates till the facilities mentioned herein are satisfied in full.

Particulars of the property charged

Prime Security :

1st charge on entire Block Assets of the company, both present and future, on pari passu basis for term loans.

1st pari passu charge on the entire current assets of the unit for cash credit and LC limit.

Collateral Security :

2nd charge on Current Assets on pari passu basis for term loans.

2nd pari passu charge on the block assets of the unit for cash credit and LC limit.

Date of instrument modifying the charge

01.12.2008

Particulars of the present modification

By this deed of modification the overall limit stands modified and enhanced from Rs. 2247.500 millions to Rs. 2497.500 millions with details as hereinbelow :-

 

Term Loans : Rs. 867.500 millions (remains same at Rs. 867.500 millions).

Cash Credit : Rs. 380.000 millions (remains same at Rs. 380.000 million).

LC             : Rs. 1250.000 millions (enhanced from   Rs.1000.000 million).

 

Overall limit : Rs. 2497.500 millions (enhanced from Rs. 2247.500 millions)

 

 

Fixed Assets:

  • Land
  • Factory Building
  • Other Building
  • Computer
  • Plant and machinery
  • Office equipment
  • Furniture and fixtures
  • Telephone and telex
  • Motor car
  • Moulds and dyes

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                  None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

 

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.65

UK Pound

1

Rs.71.93

Euro

1

Rs.63.24

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

50

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

-

NB

                                       New Business

-

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.